The Discounted Cash Flow (DCF) valuation of Vicor Corp (VICR) is 16.40 USD. With the latest stock price at 47.32 USD, the upside of Vicor Corp based on DCF is -65.3%.
Based on the latest price of 47.32 USD and our DCF valuation, Vicor Corp (VICR) is a sell. selling VICR stocks now will result in a potential gain of 65.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.6% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 12.86 - 28.72 | 16.40 |
| Upside | -72.8% - -39.3% | -65.3% |